Highlights

[AMTEK] QoQ TTM Result on 2011-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     36.51%    YoY -     -121.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 45,722 49,382 50,462 52,294 53,861 43,602 33,860 22.10%
  QoQ % -7.41% -2.14% -3.50% -2.91% 23.53% 28.77% -
  Horiz. % 135.03% 145.84% 149.03% 154.44% 159.07% 128.77% 100.00%
PBT -198 607 -55 -543 -1,641 7,823 6,623 -
  QoQ % -132.62% 1,203.64% 89.87% 66.91% -120.98% 18.12% -
  Horiz. % -2.99% 9.17% -0.83% -8.20% -24.78% 118.12% 100.00%
Tax -448 -264 -1,164 -835 -529 -421 -218 61.43%
  QoQ % -69.70% 77.32% -39.40% -57.84% -25.65% -93.12% -
  Horiz. % 205.50% 121.10% 533.94% 383.03% 242.66% 193.12% 100.00%
NP -646 343 -1,219 -1,378 -2,170 7,402 6,405 -
  QoQ % -288.34% 128.14% 11.54% 36.50% -129.32% 15.57% -
  Horiz. % -10.09% 5.36% -19.03% -21.51% -33.88% 115.57% 100.00%
NP to SH -646 343 -1,218 -1,377 -2,169 7,404 6,402 -
  QoQ % -288.34% 128.16% 11.55% 36.51% -129.29% 15.65% -
  Horiz. % -10.09% 5.36% -19.03% -21.51% -33.88% 115.65% 100.00%
Tax Rate - % 43.49 % - % - % - % 5.38 % 3.29 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 63.53% -
  Horiz. % 0.00% 1,321.88% 0.00% 0.00% 0.00% 163.53% 100.00%
Total Cost 46,368 49,039 51,681 53,672 56,031 36,200 27,455 41.68%
  QoQ % -5.45% -5.11% -3.71% -4.21% 54.78% 31.85% -
  Horiz. % 168.89% 178.62% 188.24% 195.49% 204.08% 131.85% 100.00%
Net Worth 24,499 24,999 25,499 25,499 25,135 24,500 26,499 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 2.59% -7.55% -
  Horiz. % 92.45% 94.34% 96.22% 96.22% 94.85% 92.45% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,499 24,999 25,499 25,499 25,135 24,500 26,499 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 2.59% -7.55% -
  Horiz. % 92.45% 94.34% 96.22% 96.22% 94.85% 92.45% 100.00%
NOSH 49,998 49,998 49,998 49,998 50,270 50,000 50,000 -0.00%
  QoQ % 0.00% 0.00% 0.00% -0.54% 0.54% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.54% 100.00% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.41 % 0.69 % -2.42 % -2.64 % -4.03 % 16.98 % 18.92 % -
  QoQ % -304.35% 128.51% 8.33% 34.49% -123.73% -10.25% -
  Horiz. % -7.45% 3.65% -12.79% -13.95% -21.30% 89.75% 100.00%
ROE -2.64 % 1.37 % -4.78 % -5.40 % -8.63 % 30.22 % 24.16 % -
  QoQ % -292.70% 128.66% 11.48% 37.43% -128.56% 25.08% -
  Horiz. % -10.93% 5.67% -19.78% -22.35% -35.72% 125.08% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 91.45 98.77 100.93 104.59 107.14 87.20 67.72 22.11%
  QoQ % -7.41% -2.14% -3.50% -2.38% 22.87% 28.77% -
  Horiz. % 135.04% 145.85% 149.04% 154.44% 158.21% 128.77% 100.00%
EPS -1.29 0.69 -2.44 -2.75 -4.31 14.81 12.80 -
  QoQ % -286.96% 128.28% 11.27% 36.19% -129.10% 15.70% -
  Horiz. % -10.08% 5.39% -19.06% -21.48% -33.67% 115.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4900 0.5000 0.5100 0.5100 0.5000 0.4900 0.5300 -5.08%
  QoQ % -2.00% -1.96% 0.00% 2.00% 2.04% -7.55% -
  Horiz. % 92.45% 94.34% 96.23% 96.23% 94.34% 92.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 91.45 98.77 100.93 104.59 107.72 87.21 67.72 22.11%
  QoQ % -7.41% -2.14% -3.50% -2.91% 23.52% 28.78% -
  Horiz. % 135.04% 145.85% 149.04% 154.44% 159.07% 128.78% 100.00%
EPS -1.29 0.69 -2.44 -2.75 -4.34 14.81 12.80 -
  QoQ % -286.96% 128.28% 11.27% 36.64% -129.30% 15.70% -
  Horiz. % -10.08% 5.39% -19.06% -21.48% -33.91% 115.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4900 0.5000 0.5100 0.5100 0.5027 0.4900 0.5300 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 2.59% -7.55% -
  Horiz. % 92.45% 94.34% 96.23% 96.23% 94.85% 92.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2200 0.2500 0.3100 0.2400 0.1900 0.1900 0.2500 -
P/RPS 0.24 0.25 0.31 0.23 0.18 0.22 0.37 -25.01%
  QoQ % -4.00% -19.35% 34.78% 27.78% -18.18% -40.54% -
  Horiz. % 64.86% 67.57% 83.78% 62.16% 48.65% 59.46% 100.00%
P/EPS -17.03 36.44 -12.73 -8.71 -4.40 1.28 1.95 -
  QoQ % -146.73% 386.25% -46.15% -97.95% -443.75% -34.36% -
  Horiz. % -873.33% 1,868.72% -652.82% -446.67% -225.64% 65.64% 100.00%
EY -5.87 2.74 -7.86 -11.48 -22.71 77.94 51.22 -
  QoQ % -314.23% 134.86% 31.53% 49.45% -129.14% 52.17% -
  Horiz. % -11.46% 5.35% -15.35% -22.41% -44.34% 152.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.50 0.61 0.47 0.38 0.39 0.47 -2.85%
  QoQ % -10.00% -18.03% 29.79% 23.68% -2.56% -17.02% -
  Horiz. % 95.74% 106.38% 129.79% 100.00% 80.85% 82.98% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 30/05/11 -
Price 0.2200 0.2500 0.2300 0.2400 0.2300 0.1700 0.1900 -
P/RPS 0.24 0.25 0.23 0.23 0.21 0.19 0.28 -9.74%
  QoQ % -4.00% 8.70% 0.00% 9.52% 10.53% -32.14% -
  Horiz. % 85.71% 89.29% 82.14% 82.14% 75.00% 67.86% 100.00%
P/EPS -17.03 36.44 -9.44 -8.71 -5.33 1.15 1.48 -
  QoQ % -146.73% 486.02% -8.38% -63.41% -563.48% -22.30% -
  Horiz. % -1,150.68% 2,462.16% -637.84% -588.51% -360.14% 77.70% 100.00%
EY -5.87 2.74 -10.59 -11.48 -18.76 87.11 67.39 -
  QoQ % -314.23% 125.87% 7.75% 38.81% -121.54% 29.26% -
  Horiz. % -8.71% 4.07% -15.71% -17.04% -27.84% 129.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.50 0.45 0.47 0.46 0.35 0.36 15.99%
  QoQ % -10.00% 11.11% -4.26% 2.17% 31.43% -2.78% -
  Horiz. % 125.00% 138.89% 125.00% 130.56% 127.78% 97.22% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers